Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.71% first-year return on $15,750 initial cash invested.
13.71%
Cash On Cash
9.55%
Cap Rate
1.59
DSCR
$850
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$670
Mortgage P&I
44%
$375
Property Taxes
6%
$49
Home Insurance
3%
$26
PManagement
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1535 S Hydraulic Ave, Wichita, KS 67211 | $650 | 2 | 1 | 576 | 0.4 mi |
1342 S Ida Ave, Wichita, KS 67211 | $850 | 2 | 1 | 594 | 0.4 mi |
1926 S Greenwood Ave, Wichita, KS 67211 | $895 | 2 | 1 | 638 | 0.9 mi |
1646 S Greenwood Ave, Wichita, KS 67211 | $750 | 2 | 1 | 680 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality